[FAJAR] YoY TTM Result on 30-Sep-2013 [#1]

Stock
[FAJAR] FAJARBARU BUILDER GRP BHD
Announcement Date
27-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 2.61%
YoY- 119.31%
Quarter Report
Latest QR
Upcoming QR
FAJAR's Result
FAJAR's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 377,580 414,215 318,701 258,350 117,938 208,190 153,966 16.11%
PBT 47,991 15,982 4,884 5,695 -29,382 15,130 33,989 5.91%
Tax -16,369 -8,572 -2,328 -1,410 7,196 -4,048 -8,671 11.16%
NP 31,622 7,410 2,556 4,285 -22,186 11,082 25,318 3.77%
-
NP to SH 12,356 -927 3,401 4,285 -22,186 10,973 25,396 -11.30%
-
Tax Rate 34.11% 53.64% 47.67% 24.76% - 26.75% 25.51% -
Total Cost 345,958 406,805 316,145 254,065 140,124 197,108 128,648 17.90%
-
Net Worth 233,451 217,420 149,146 148,660 137,969 144,496 131,465 10.03%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 65 63 - - - 10,151 3,188 -47.70%
Div Payout % 0.53% 0.00% - - - 92.51% 12.56% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 233,451 217,420 149,146 148,660 137,969 144,496 131,465 10.03%
NOSH 362,727 330,476 226,734 193,947 190,303 166,739 157,765 14.86%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 8.37% 1.79% 0.80% 1.66% -18.81% 5.32% 16.44% -
ROE 5.29% -0.43% 2.28% 2.88% -16.08% 7.59% 19.32% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 104.09 125.34 140.56 133.21 61.97 124.86 97.59 1.07%
EPS 3.41 -0.28 1.50 2.21 -11.66 6.58 16.10 -22.77%
DPS 0.02 0.02 0.00 0.00 0.00 6.00 2.00 -53.55%
NAPS 0.6436 0.6579 0.6578 0.7665 0.725 0.8666 0.8333 -4.21%
Adjusted Per Share Value based on latest NOSH - 193,947
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 50.70 55.62 42.80 34.69 15.84 27.96 20.68 16.10%
EPS 1.66 -0.12 0.46 0.58 -2.98 1.47 3.41 -11.29%
DPS 0.01 0.01 0.00 0.00 0.00 1.36 0.43 -46.54%
NAPS 0.3135 0.292 0.2003 0.1996 0.1853 0.194 0.1765 10.03%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.505 0.435 0.505 0.62 0.67 0.84 0.98 -
P/RPS 0.49 0.35 0.36 0.47 1.08 0.67 1.00 -11.19%
P/EPS 14.82 -155.08 33.67 28.06 -5.75 12.76 6.09 15.96%
EY 6.75 -0.64 2.97 3.56 -17.40 7.83 16.43 -13.76%
DY 0.04 0.04 0.00 0.00 0.00 7.14 2.04 -48.04%
P/NAPS 0.78 0.66 0.77 0.81 0.92 0.97 1.18 -6.66%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 24/11/16 26/11/15 27/11/14 27/11/13 02/11/12 17/11/11 18/11/10 -
Price 0.55 0.515 0.435 0.61 0.69 0.89 1.09 -
P/RPS 0.53 0.41 0.31 0.46 1.11 0.71 1.12 -11.71%
P/EPS 16.15 -183.60 29.00 27.61 -5.92 13.52 6.77 15.57%
EY 6.19 -0.54 3.45 3.62 -16.90 7.39 14.77 -13.48%
DY 0.03 0.04 0.00 0.00 0.00 6.74 1.83 -49.56%
P/NAPS 0.85 0.78 0.66 0.80 0.95 1.03 1.31 -6.94%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment